BASF |
|
|
|
|
|
|
|
|
|
Split 1:10 |
BASF |
|
|
|
|
|
|
|
|
|
|
BASF |
|
Split 1:2 |
|
|
|
|
Mrd. |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Mrd. |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Mrd. |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
|
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
IFRS |
IFRS |
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
Umsatz |
19,84 |
21,64 |
23,68 |
23,03 |
22,78 |
21,44 |
20,74 |
22,23 |
23,64 |
24,94 |
Umsatz |
28,52 |
27,64 |
29,47 |
35,95 |
32,50 |
32,22 |
33,36 |
37,54 |
42,75 |
52,61 |
Umsatz |
57,95 |
62,30 |
50,69 |
63,87 |
73,50 |
|
C.O.S. |
|
|
|
|
|
|
|
|
15,21 |
15,89 |
C.O.S. |
18,16 |
17,27 |
18,39 |
23,26 |
22,19 |
21,82 |
23,33 |
25,64 |
29,57 |
37,70 |
C.O.S. |
41,90 |
46,46 |
36,68 |
45,31 |
53,99 |
|
GM |
|
|
|
|
|
|
|
|
8,43 |
9,05 |
GM |
10,36 |
10,37 |
11,08 |
12,69 |
10,31 |
10,40 |
10,03 |
11,90 |
13,18 |
14,91 |
GM |
16,05 |
15,85 |
14,01 |
18,56 |
19,51 |
|
GMR |
|
|
|
|
|
|
|
|
36% |
36% |
GMR |
36% |
38% |
38% |
35% |
32% |
32% |
30% |
32% |
31% |
28% |
GMR |
28% |
25% |
28% |
29% |
27% |
|
S.G.A. |
|
|
|
|
|
|
|
|
6,36 |
6,85 |
S.G.A. |
7,63 |
7,75 |
9,07 |
9,62 |
9,09 |
7,76 |
7,37 |
7,04 |
7,35 |
8,16 |
S.G.A. |
8,73 |
9,39 |
10,33 |
10,80 |
10,92 |
|
S.G.A./U |
|
|
|
|
|
|
|
|
27% |
27% |
S.G.A./U |
27% |
28% |
31% |
27% |
28% |
24% |
22% |
19% |
17% |
16% |
S.G.A./U |
15% |
15% |
20% |
17% |
15% |
|
Oper. Inc. |
|
|
|
|
|
|
|
|
2,07 |
2,20 |
Oper. Inc. |
2,73 |
2,62 |
2,01 |
3,07 |
1,22 |
2,64 |
2,66 |
4,86 |
5,83 |
6,75 |
Oper. Inc. |
7,32 |
6,46 |
3,68 |
7,76 |
8,59 |
|
O.I.R. |
|
|
|
|
|
|
|
|
9% |
9% |
O.I.R. |
10% |
9% |
7% |
9% |
4% |
8% |
8% |
13% |
14% |
13% |
O.I.R. |
13% |
10% |
7% |
12% |
12% |
|
Andere |
|
|
|
|
|
|
|
|
-0,81 |
-0,77 |
Andere |
-1,08 |
-0,92 |
-0,77 |
-1,83 |
-1,44 |
-1,14 |
-1,75 |
-2,98 |
-2,82 |
-3,53 |
Andere |
-3,25 |
-3,55 |
-2,27 |
-3,20 |
-2,40 |
|
Andere/U |
|
|
|
|
|
|
|
|
-3% |
-3% |
Andere/U |
-4% |
-3% |
-3% |
-5% |
-4% |
-4% |
-5% |
-8% |
-7% |
-7% |
Andere/U |
-6% |
-6% |
-4% |
-5% |
-3% |
|
N.I. |
0,54 |
0,72 |
1,03 |
0,57 |
0,53 |
0,31 |
0,44 |
0,66 |
1,26 |
1,43 |
N.I. |
1,65 |
1,70 |
1,24 |
1,24 |
0,20 |
1,50 |
0,91 |
1,88 |
3,01 |
3,22 |
N.I. |
4,07 |
2,91 |
1,41 |
4,56 |
6,19 |
|
UR |
3% |
3% |
4% |
2% |
2% |
1% |
2% |
3% |
5% |
6% |
UR |
6% |
6% |
3% |
3% |
1% |
5% |
3% |
5% |
7% |
6% |
UR |
7% |
5% |
3% |
7% |
8% |
|
EBIT |
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
Zinsaufwand |
|
|
|
|
|
|
|
|
0,46 |
0,48 |
Zinsaufwand |
0,46 |
0,53 |
0,30 |
0,57 |
0,55 |
0,38 |
0,36 |
0,35 |
0,35 |
0,54 |
Zinsaufwand |
0,61 |
0,60 |
0,73 |
0,77 |
0,76 |
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
0,96 |
2,75 |
5,15 |
6,62 |
2,47 |
5,99 |
1,26 |
2,29 |
3,84 |
SD |
2,64 |
2,68 |
6,28 |
6,74 |
5,44 |
|
EBIT/ZA |
|
|
|
|
|
|
|
|
|
|
EBIT/ZA |
|
|
|
|
|
|
|
|
|
|
EBIT/ZA |
|
|
|
|
|
|
EBITDA/SD |
|
|
|
|
|
|
|
|
|
|
Sonderertrag+ |
|
|
|
|
9,72 |
|
|
|
|
|
EBITDA/SD |
|
|
|
|
|
|
G/A -B- |
9,66 |
12,63 |
18,10 |
9,92 |
9,31 |
5,52 |
7,52 |
10,79 |
20,71 |
2,31 |
G/A -B- |
2,67 |
2,73 |
2,00 |
2,02 |
0,33 |
2,60 |
1,62 |
3,43 |
5,73 |
6,37 |
G/A -B- |
8,32 |
3,13 |
1,54 |
4,96 |
6,74 |
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
6,73 |
|
AA -B- |
0,056 M |
0,057 M |
0,057 M |
0,057 M |
0,057 M |
0,057 M |
0,058 M |
0,061 M |
0,061 M |
0,619 M |
AA -B- |
0,620 M |
0,622 M |
0,618 M |
0,614 M |
0,603 M |
0,579 M |
0,562 M |
0,549 M |
0,525 M |
0,505 M |
AA -B- |
0,489 M |
0,930 M |
0,916 M |
0,919 M |
0,918 M |
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
0,919 M |
|
BW
(dil.) |
108,21 |
112,11 |
124,04 |
127,72 |
130,53 |
130,18 |
130,34 |
131,97 |
147,38 |
16,53 |
BW (dil.) |
19,00 |
20,77 |
22,36 |
22,49 |
28,45 |
28,58 |
27,52 |
28,11 |
32,46 |
35,74 |
BW (dil.) |
39,12 |
18,89 |
19,08 |
23,29 |
26,27 |
|
EKR |
|
12% |
16% |
8% |
7% |
4% |
6% |
9% |
16% |
16% |
EKR |
16% |
14% |
10% |
9% |
1% |
9% |
5% |
12% |
20% |
19% |
EKR |
23% |
15% |
8% |
26% |
29% |
|
CR-MA R |
|
5% |
6% |
3% |
3% |
2% |
2% |
3% |
6% |
7% |
CR-MA R |
7% |
7% |
5% |
4% |
1% |
4% |
3% |
6% |
9% |
9% |
CR-MA R |
9% |
6% |
3% |
9% |
11% |
|
C-MA-(I+G)R |
|
5% |
6% |
3% |
3% |
2% |
2% |
3% |
6% |
7% |
C-MA-(I+G)R |
8% |
7% |
5% |
5% |
1% |
5% |
3% |
6% |
10% |
10% |
C-MA-(I+G)R |
11% |
8% |
4% |
11% |
13% |
|
St.Equ. -MA |
6,06 |
6,39 |
7,07 |
7,28 |
7,44 |
7,42 |
7,56 |
8,05 |
8,99 |
10,23 |
St.Equ. -MA |
11,78 |
12,92 |
13,82 |
13,81 |
17,16 |
16,55 |
15,47 |
15,43 |
17,04 |
18,05 |
St.Equ. -MA |
19,13 |
17,57 |
17,48 |
21,40 |
24,14 |
|
St.Equ. |
6,12 |
6,46 |
7,14 |
7,34 |
7,48 |
7,46 |
7,64 |
8,14 |
9,17 |
10,48 |
St.Equ. |
12,03 |
13,25 |
14,15 |
14,29 |
17,52 |
16,94 |
15,88 |
15,77 |
17,52 |
18,58 |
St.Equ. |
20,10 |
18,72 |
18,61 |
22,66 |
25,39 |
|
C-MA |
15,17 |
16,67 |
17,90 |
18,73 |
19,12 |
19,88 |
20,55 |
20,29 |
21,31 |
22,10 |
C-MA |
24,28 |
26,37 |
29,68 |
38,08 |
36,51 |
34,69 |
33,21 |
33,58 |
35,19 |
44,76 |
C-MA |
45,83 |
49,71 |
50,14 |
58,14 |
59,93 |
|
C |
15,23 |
16,73 |
17,96 |
18,79 |
19,16 |
19,93 |
20,63 |
20,38 |
21,49 |
22,35 |
C |
24,54 |
26,70 |
30,01 |
38,56 |
36,88 |
35,09 |
33,60 |
33,92 |
35,67 |
45,29 |
C |
46,80 |
50,86 |
51,27 |
59,39 |
61,18 |
|
C-MA-(I+G) |
14,75 |
16,16 |
17,48 |
18,35 |
18,79 |
19,53 |
20,22 |
20,03 |
20,43 |
20,80 |
C-MA-(I+G) |
22,78 |
24,41 |
27,53 |
33,54 |
32,57 |
31,23 |
29,42 |
30,24 |
31,47 |
35,84 |
C-MA-(I+G) |
36,27 |
39,82 |
39,69 |
45,88 |
48,01 |
|
Kapitalum.
Ges. |
|
1,42 |
1,42 |
1,28 |
1,21 |
1,12 |
1,04 |
1,08 |
1,16 |
1,16 |
Kapitalum. Ges. |
1,28 |
1,13 |
1,10 |
1,20 |
0,84 |
0,87 |
0,95 |
1,12 |
1,26 |
1,47 |
Kapitalum. Ges. |
1,28 |
1,33 |
1,00 |
1,25 |
1,24 |
|
Property P&E |
5,01 |
5,48 |
6,07 |
6,78 |
7,48 |
7,78 |
9,06 |
8,18 |
7,87 |
8,22 |
Property P&E |
9,08 |
10,75 |
12,42 |
13,64 |
14,19 |
13,74 |
13,07 |
12,44 |
13,99 |
14,90 |
Property P&E |
14,22 |
15,03 |
16,29 |
17,24 |
17,97 |
|
Kapitalu.
P.P&E |
|
4,32 |
4,32 |
3,79 |
3,36 |
2,87 |
2,67 |
2,45 |
2,89 |
3,17 |
Kapitalu. P.P&E |
3,47 |
3,04 |
2,74 |
2,89 |
2,38 |
2,27 |
2,43 |
2,87 |
3,44 |
3,76 |
Kapitalu. P.P&E |
3,89 |
4,38 |
3,37 |
3,92 |
4,26 |
|
EQ |
40% |
39% |
40% |
39% |
39% |
37% |
37% |
40% |
43% |
47% |
EQ |
49% |
50% |
47% |
37% |
48% |
48% |
47% |
46% |
49% |
41% |
EQ |
43% |
37% |
36% |
38% |
42% |
|
Schulden
ges. |
9,11 |
10,27 |
10,82 |
11,45 |
11,68 |
12,47 |
12,99 |
12,24 |
12,32 |
11,87 |
Schulden ges. |
12,51 |
13,45 |
15,86 |
24,27 |
19,36 |
18,15 |
17,72 |
18,15 |
18,15 |
26,71 |
Schulden ges. |
26,70 |
32,14 |
32,66 |
36,73 |
35,79 |
|
Schulden
Kurz |
|
|
|
|
|
|
|
|
|
|
Schulden Kurz |
|
|
|
|
|
|
|
|
8,39 |
13,98 |
Schulden Kurz |
12,48 |
16,30 |
11,68 |
15,57 |
16,48 |
|
Schulden
Lang |
|
|
|
|
|
|
|
|
|
|
Schulden Lang |
|
|
|
|
|
|
|
|
9,76 |
12,73 |
Schulden Lang |
14,22 |
15,84 |
20,98 |
21,17 |
19,31 |
|
Vermφg. Kurz |
|
|
|
|
|
|
|
|
|
|
Vermφg. Kurz |
11,61 |
10,94 |
12,58 |
15,21 |
13,79 |
12,81 |
12,38 |
14,84 |
15,13 |
18,39 |
Vermφg. Kurz |
18,91 |
21,27 |
19,59 |
24,86 |
27,09 |
|
Vermφg. Lang |
|
|
|
|
|
|
|
|
|
|
Vermφg. Lang |
|
|
|
|
|
|
|
|
20,54 |
26,90 |
Vermφg. Lang |
27,89 |
29,59 |
31,68 |
34,53 |
34,09 |
|
WCV |
|
|
|
|
|
|
|
|
|
|
WCV |
-0,90 |
-2,51 |
-3,28 |
-9,06 |
-5,57 |
-5,34 |
-5,34 |
-3,31 |
-3,02 |
-8,32 |
WCV |
-7,79 |
-10,87 |
-13,07 |
-11,87 |
-8,70 |
|
Current R. |
|
|
|
|
|
|
|
|
|
|
Current R. |
|
|
|
|
|
|
|
|
1,80 |
1,32 |
Current R. |
1,52 |
1,30 |
1,68 |
1,60 |
1,64 |
|
V. 2.Gr. |
|
|
|
|
|
|
|
|
|
|
V. 2.Gr. |
|
|
|
|
|
|
|
|
2,10 |
2,11 |
V. 2.Gr. |
1,96 |
1,87 |
1,51 |
1,63 |
1,77 |
|
Im. + Good. |
0,42 |
0,51 |
0,42 |
0,38 |
0,33 |
0,35 |
0,33 |
0,26 |
0,88 |
1,30 |
Im. + Good. |
1,50 |
1,96 |
2,15 |
4,54 |
3,94 |
3,46 |
3,79 |
3,34 |
3,72 |
8,92 |
Im. + Good. |
9,56 |
9,89 |
10,45 |
12,26 |
11,92 |
|
St.Equ.-MA
-I.+G. |
5,64 |
5,88 |
6,65 |
6,90 |
7,11 |
7,07 |
7,23 |
7,79 |
8,11 |
8,93 |
St.Equ.-MA -I.+G. |
10,28 |
10,96 |
11,67 |
9,27 |
13,22 |
13,09 |
11,68 |
12,09 |
13,32 |
9,13 |
St.Equ.-MA -I.+G. |
9,57 |
7,68 |
7,03 |
4,98 |
12,22 |
|
BW - I.+G. |
100,71 |
103,16 |
116,67 |
121,05 |
124,74 |
124,04 |
124,66 |
127,70 |
132,95 |
14,43 |
BW - I.+G. |
16,58 |
17,62 |
18,88 |
15,10 |
21,92 |
22,61 |
20,78 |
22,02 |
25,37 |
18,08 |
BW - I.+G. |
19,57 |
8,26 |
7,67 |
5,42 |
13,30 |
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
3,74 |
3,26 |
2,99 |
2,32 |
2,31 |
4,88 |
4,51 |
1,59 |
5,94 |
Op. CF |
5,81 |
5,02 |
6,27 |
6,46 |
7,11 |
|
I.
CF |
|
|
|
|
|
|
|
|
|
|
I. CF |
|
-3,23 |
-2,10 |
-8,83 |
4,12 |
-2,16 |
-3,26 |
-1,11 |
-0,71 |
-8,41 |
I. CF |
-3,61 |
-3,46 |
-4,08 |
-2,72 |
-1,74 |
|
F.
CF |
|
|
|
|
|
|
|
|
|
|
F. CF |
|
-0,70 |
-0,97 |
5,31 |
-6,68 |
-0,27 |
-1,36 |
-1,84 |
-2,11 |
2,42 |
F. CF |
-2,24 |
0,46 |
-3,13 |
-4,24 |
-4,82 |
|
CASH |
|
|
|
|
|
|
|
|
|
|
CASH |
|
1,50 |
1,51 |
0,87 |
0,74 |
0,36 |
0,63 |
2,25 |
0,91 |
0,83 |
CASH |
0,77 |
2,78 |
1,84 |
1,49 |
2,05 |
|
|
|
|
|
|
|
|
|
|
|
Split 1:10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:2 |
|
|
|
|
Owners
Earnings |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Owners Earnings |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Owners Earnings |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
3,74 |
3,26 |
2,99 |
2,32 |
2,31 |
4,88 |
4,51 |
1,59 |
5,94 |
Op. CF |
5,81 |
5,02 |
6,27 |
6,46 |
7,11 |
|
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
2,72 |
2,94 |
2,91 |
2,81 |
2,41 |
2,07 |
1,93 |
1,95 |
2,41 |
Capital exp. |
2,56 |
2,52 |
2,51 |
2,55 |
3,41 |
|
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
1,02 |
0,32 |
0,08 |
0,49 |
0,10 |
2,81 |
2,58 |
0,36 |
3,53 |
Free CF |
3,25 |
2,50 |
3,76 |
3,91 |
3,70 |
|
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
1,64 |
0,52 |
0,13 |
0,81 |
0,17 |
5,00 |
4,70 |
0,69 |
6,99 |
Free CF/A -B- |
6,65 |
2,69 |
4,10 |
4,25 |
4,03 |
|
Tilgung
gesch. 7% |
|
|
|
|
|
|
|
|
|
|
Tilgung gesch. 7% |
|
0,88 |
0,94 |
1,11 |
1,70 |
1,34 |
1,27 |
1,24 |
1,27 |
1,27 |
Tilgung gesch. 7% |
1,87 |
1,87 |
2,25 |
2,29 |
2,57 |
|
Liqu.άber. |
|
|
|
|
|
|
|
|
|
|
Liqu.άber. |
|
0,14 |
0,62 |
1,03 |
2,19 |
1,44 |
1,54 |
1,34 |
1,63 |
2,26 |
Liqu.άber. |
1,38 |
0,63 |
1,51 |
1,62 |
1,13 |
|
Liqu.άber./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.άber./A -B- |
|
0,23 |
1,00 |
1,68 |
3,63 |
2,34 |
2,74 |
2,44 |
3,10 |
4,48 |
Liqu.άber./A -B- |
2,82 |
0,68 |
1,65 |
1,76 |
1,23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
5,11 |
6,14 |
7,16 |
6,65 |
6,14 |
5,11 |
4,09 |
5,11 |
7,16 |
0,87 |
Div/A |
1,02 |
1,12 |
1,13 |
2,00 |
1,30 |
1,40 |
1,40 |
1,70 |
2,00 |
3,00 |
Div/A |
3,90 |
1,95 |
1,70 |
2,20 |
2,50 |
|
Divisumme |
0,29 |
0,35 |
0,41 |
0,38 |
0,35 |
0,29 |
0,24 |
0,31 |
0,44 |
0,54 |
Divisumme |
0,63 |
0,70 |
0,70 |
1,23 |
0,78 |
0,81 |
0,79 |
0,93 |
1,05 |
1,52 |
Divisumme |
1,91 |
1,81 |
1,56 |
2,02 |
2,30 |
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
|
19% |
13% |
41% |
34% |
35% |
16% |
21% |
66% |
26% |
DIV/Op.CF |
33% |
36% |
25% |
31% |
32% |
|
DIV/N.I. |
53% |
49% |
40% |
67% |
66% |
94% |
54% |
47% |
35% |
38% |
DIV/N.I. |
38% |
41% |
57% |
99% |
###### |
54% |
88% |
49% |
35% |
47% |
DIV/N.I. |
47% |
62% |
111% |
44% |
37% |
|
Dividynamik/A |
|
20% |
17% |
7% |
8% |
17% |
20% |
25% |
40% |
22% |
Dividynamik/A |
17% |
10% |
1% |
77% |
35% |
8% |
0% |
21% |
18% |
50% |
Dividynamik/A |
30% |
0% |
13% |
29% |
14% |
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdy. Drsch. |
|
|
|
|
5,61% |
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dy. Drsch. |
|
|
|
|
10,70% |
|
Op.
CF-dynamik |
|
|
|
|
|
|
|
|
|
|
Op. CF-dynamik |
|
|
|
|
|
|
|
|
|
|
FCF-dyn.
Drsch. |
|
|
|
|
10,41% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,25 |
0,37 |
0,62 |
0,19 |
0,18 |
0,02 |
0,20 |
0,35 |
0,82 |
0,89 |
Einbehaltene G. |
1,02 |
1,00 |
0,54 |
0,01 |
5,08 |
0,69 |
0,12 |
0,95 |
1,96 |
1,70 |
Einbehaltene G. |
2,16 |
1,10 |
0,15 |
2,54 |
3,89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
159 |
208 |
299 |
164 |
154 |
91 |
124 |
178 |
342 |
38 |
I.W. |
44 |
45 |
33 |
33 |
0 |
43 |
27 |
57 |
95 |
105 |
I.W. |
137 |
52 |
25 |
82 |
111 |
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
I.W. |
|
182 |
221 |
224 |
206 |
136 |
121 |
127 |
213 |
30 |
I.W. |
38 |
42 |
41 |
37 |
21 |
24 |
22 |
43 |
61 |
88 |
I.W. |
116 |
60 |
50 |
53 |
73 |
|
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
27 |
16 |
11 |
0 |
0 |
20 |
48 |
47 |
56 |
I.W. |
65 |
49 |
51 |
55 |
61 |
|
(DFC;FCF/A
3JD) |
|
|
|
|
|
|
|
|
|
|
(DFC;FCF/A 3JD) |
|
|
|
|
|
|
|
|
|
|
(DFC;FCF/A 3JD) |
|
|
|
|
|
|
I.W. |
144 |
188 |
269 |
147 |
139 |
82 |
112 |
160 |
308 |
34 |
I.W. |
40 |
41 |
30 |
30 |
0 |
39 |
24 |
51 |
85 |
95 |
I.W. |
124 |
47 |
23 |
74 |
100 |
|
(DFC;G/A
aktuel) |
|
|
|
|
|
|
|
|
|
|
(DFC;G/A aktuel) |
|
|
|
|
|
|
|
|
|
|
(DFC;G/A aktuel) |
|
|
|
|
|
|
I.W. |
|
164 |
199 |
202 |
185 |
123 |
109 |
114 |
192 |
27 |
I.W. |
35 |
38 |
37 |
34 |
19 |
22 |
19 |
39 |
55 |
79 |
I.W. |
104 |
54 |
45 |
48 |
66 |
|
(DFC;3JD;WR4%) |
|
|
|
|
|
|
|
|
|
|
(DFC;3JD;WR4%) |
|
|
|
|
|
|
|
|
|
|
(DFC;3JD;WR4%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:2 |
|
|
|
|
Kennzahlen
var. |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Kennzahlen var. |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Kennzahlen var. |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
140 |
150 |
140 |
110 |
100 |
125 |
160 |
165 |
21 |
Kurs |
34 |
38 |
40 |
45 |
44 |
40 |
36 |
50 |
56 |
64 |
Kurs |
96 |
24 |
32 |
45 |
69 |
|
Marktwert |
|
7,98 |
8,55 |
7,98 |
6,27 |
5,70 |
7,25 |
9,76 |
10,07 |
13,00 |
Marktwert |
21,08 |
23,64 |
24,72 |
27,63 |
26,53 |
23,16 |
20,23 |
27,45 |
29,40 |
32,32 |
Marktwert |
46,94 |
22,32 |
29,31 |
41,36 |
63,34 |
|
KGV |
|
11 |
8 |
14 |
12 |
18 |
17 |
15 |
8 |
9 |
KGV |
13 |
14 |
20 |
22 |
V |
15 |
22 |
15 |
10 |
10 |
KGV |
12 |
8 |
21 |
9 |
10 |
|
Rendite |
|
9,02% |
12,07% |
7,09% |
8,46% |
5,52% |
5,78% |
6,74% |
12,55% |
11,00% |
Rendite |
7,85% |
7,18% |
5,00% |
4,49% |
0,75% |
6,50% |
4,50% |
6,86% |
11,46% |
9,95% |
Rendite |
8,67% |
13,04% |
4,81% |
11,02% |
9,77% |
|
MU |
|
0,4 |
0,4 |
0,3 |
0,3 |
0,3 |
0,3 |
0,4 |
0,4 |
0,5 |
MU |
0,7 |
0,9 |
0,8 |
0,8 |
0,8 |
0,7 |
0,6 |
0,7 |
0,7 |
0,6 |
MU |
0,8 |
0,4 |
0,6 |
0,6 |
0,9 |
|
Kurs/BW V. |
|
1,2 |
1,2 |
1,1 |
0,8 |
0,8 |
1,0 |
1,2 |
1,1 |
1,3 |
Kurs/BW V. |
1,8 |
1,8 |
1,8 |
2,0 |
1,5 |
1,4 |
1,3 |
1,8 |
1,7 |
1,8 |
Kurs/BW V. |
2,5 |
1,3 |
1,7 |
1,9 |
2,6 |
|
Dividendenre. |
|
4,39% |
4,77% |
4,75% |
5,58% |
5,11% |
3,27% |
3,19% |
3,41% |
4,14% |
Dividendenre. |
3,00% |
2,95% |
2,83% |
4,44% |
2,95% |
3,50% |
3,89% |
3,40% |
3,57% |
4,69% |
Dividendenre. |
4,06% |
8,13% |
5,31% |
4,89% |
3,62% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|